7180 Shoreline Dr.
1 / 20

7180 Shoreline Dr. #5207

D

San Diego, CA 92122

$699,000
NEW — 4d

Soft Appraisal Value: $685,700 · 1.9% above estimate

Beds

2

Baths

2

Sqft

848

Year Built

1988

Days on Market

4

Property Type

Condo

HOA/mo

$500.58

MLS ID

260013444SD

This property is in San Diego (92122). View neighborhood stats →

Virtual Tour

About This Property

This beautiful 2nd level condo in highly sought after Lucera Complex has spectacular views of Rose Canyon Open Space Preserve (Enjoy the walking/biking trails). Also with a double master bedroom layout, garage, beautiful laminate flooring, fireplace, some new interior painting, along with new microwave and dishwasher this condo sparkles. Playground/park just across street from complex, while UTC shopping and freeway access are very close. Enjoy Lucera with Recreation Room, Gym, Pool/Spa, Tennis & More.

Mortgage Calculator

Est. Monthly Payment

$4,938

Principal & Interest$3,535
Property Tax$699
Insurance$204
HOA$501
%($139,800)
%

Location

Loading map...

Investment Score

26D
Est. Monthly Rent
$3,139
Monthly Cashflow

Rent − PITIA

$-1,799
Full Cashflow

Incl. vacancy, PM, maint, capex

$-3,104

Mortgage (P+I)
$3,535
Cap Rate
0.74%
Cash-on-Cash
-26.64%
DSCR

Need ≥ 1.25 for DSCR loan

0.64
Break-even Rent
$7,170

NOI (Annual)
$5,171
Price-to-Rent

Lower = better for investors

18.6

* Defaults: 20% down, 6.5% rate, 30yr.

Estimates only. Not financial advice. Verify all figures independently with a licensed professional before making any investment decision.

Get Expert AnalysisOpen Full Calculator